BNBCalc.com Rental Arbitrage Analysis Report of 1600 Electric Ave, Nashville, TN 37206, USA

4 bed • 3.5 bath • 12 guests • $0

BNB

Calc

Return Metrics

223.68% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

223.68%

Payback Period Days

163

Return on Investment

223.68%

Annual Revenue

$123,142

AirDNA projects $613/night at 55% occupancy ($123,142).

User selected values for this report: 55.00000000000001% occupancy rate, $613 rate per night

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,284

Annual Expenses

$27,408

Utilities

$390

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$0

Maintenance

$1,586

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$1,026

Management & Platform Fees

$308

Platform Fee (i.e. Airbnb)

$308

Property Manager Fee

$0

property-location

1600 Electric Ave Nashville, Tennessee, 37206-2125

4 bed • 3.5 bath • 12 guests

Agent

Inquire about this property

Contact Agent

$123,142

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

223.68%

Payback Period Days

163